In: Finance
Dana Company projects a sales revenue of $150,000 during the calendar year 2014. Using the income statement provided below, prepare a pro-forma income statement using the percent-of-sales method.
Income Statement
Dana Dairy Products
For the Year Ended December 31, 2013
Sales Revenue | 100,000 |
Less: Cost of Good Sold | 87,000 |
Gross Profits | 13,000 |
Less: Operating Expenses | 11,000 |
Operating Profits | 2,000 |
Less: Interest Expense | 500 |
Net Profits before taxes | 1500 |
Less: Taxes (40%) | 600 |
Net Profits after taxes | 900 |
The Pro-forma income statement is calculated by dividing the current year entries by the current year sales revenue and then multiplying the ratios by projected sales revenue
Pro- Forma income statement is given in the below image, please find it